[HAPSENG] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 0.39%
YoY- -43.79%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 6,064,994 6,821,221 7,096,067 6,748,156 6,684,505 6,468,160 6,246,519 -1.94%
PBT 1,372,556 1,471,803 1,476,813 899,355 881,422 1,402,731 1,394,178 -1.03%
Tax -250,948 -257,082 -257,388 -224,267 -204,245 -211,266 -207,316 13.59%
NP 1,121,608 1,214,721 1,219,425 675,088 677,177 1,191,465 1,186,862 -3.70%
-
NP to SH 1,079,555 1,165,266 1,162,871 637,157 634,711 1,149,137 1,145,608 -3.88%
-
Tax Rate 18.28% 17.47% 17.43% 24.94% 23.17% 15.06% 14.87% -
Total Cost 4,943,386 5,606,500 5,876,642 6,073,068 6,007,328 5,276,695 5,059,657 -1.53%
-
Net Worth 7,319,629 7,469,010 7,344,526 7,120,455 6,946,181 7,170,255 7,020,877 2.81%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 746,901 746,901 871,384 871,384 871,385 871,385 871,386 -9.77%
Div Payout % 69.19% 64.10% 74.93% 136.76% 137.29% 75.83% 76.06% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 7,319,629 7,469,010 7,344,526 7,120,455 6,946,181 7,170,255 7,020,877 2.81%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 18.49% 17.81% 17.18% 10.00% 10.13% 18.42% 19.00% -
ROE 14.75% 15.60% 15.83% 8.95% 9.14% 16.03% 16.32% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 243.61 273.98 285.02 271.05 268.49 259.80 250.90 -1.94%
EPS 43.36 46.80 46.71 25.59 25.49 46.16 46.01 -3.88%
DPS 30.00 30.00 35.00 35.00 35.00 35.00 35.00 -9.77%
NAPS 2.94 3.00 2.95 2.86 2.79 2.88 2.82 2.81%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 243.61 273.98 285.02 271.04 268.49 259.80 250.90 -1.94%
EPS 43.36 46.80 46.71 25.59 25.49 46.16 46.01 -3.88%
DPS 30.00 30.00 35.00 35.00 35.00 35.00 35.00 -9.77%
NAPS 2.94 3.00 2.95 2.86 2.79 2.88 2.82 2.81%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 8.80 7.62 9.98 9.86 9.95 9.90 9.85 -
P/RPS 3.61 2.78 3.50 3.64 3.71 3.81 3.93 -5.50%
P/EPS 20.29 16.28 21.37 38.53 39.03 21.45 21.41 -3.52%
EY 4.93 6.14 4.68 2.60 2.56 4.66 4.67 3.68%
DY 3.41 3.94 3.51 3.55 3.52 3.54 3.55 -2.64%
P/NAPS 2.99 2.54 3.38 3.45 3.57 3.44 3.49 -9.80%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/05/20 26/02/20 21/11/19 29/08/19 31/05/19 27/02/19 -
Price 7.88 7.49 9.00 9.93 9.90 9.90 9.87 -
P/RPS 3.23 2.73 3.16 3.66 3.69 3.81 3.93 -12.26%
P/EPS 18.17 16.00 19.27 38.80 38.83 21.45 21.45 -10.48%
EY 5.50 6.25 5.19 2.58 2.58 4.66 4.66 11.69%
DY 3.81 4.01 3.89 3.52 3.54 3.54 3.55 4.82%
P/NAPS 2.68 2.50 3.05 3.47 3.55 3.44 3.50 -16.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment